DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.11
Today's Fair Value
$8.15 -81.93%
Margin of Safety
-453.50%
Projected Value (5Y)
$13.13 -70.89%
Dividends Paid (5Y)
$5.23
DCF Inputs
Scenario
%
Regression: -8.02% | CAGR (5y): 0%
%
Regression: -2.66% | CAGR (5y): -2.56%
%
Regression: 20.3% | CAGR (5y): -16.74%
Capped at 30.00x (Historical 5y: 27.97x)
%